樓價

HK$

按揭成數

HK$

按揭保險費
info

一次付清 HK$110,419

借款月供 $496 , 共加借HK$110,419

不需要按揭保險

年期

年

利率

進階計算 - 負擔能力計算

每月其他還款

HK$

每月收入

HK$

計算

進階計算 - 年利率遞增計算

利率範圍

厘

遞增

厘

年利率遞增表

全期置業總支出 HK$9,204,959

每月供款
$23,451

首期

$568,000

總貸款額

$5,222,419

總利息

$3,219,940

印花稅

$127,800

其他

$66,800

置業成本總預算

HK$762,600

按月供比率計算

$46,902

置業成本總預算

HK$762,600

首期

$568,000
印花稅

$127,800
- AVD
  
  $127,800
律師費

$ 10,000
代理佣金

$56,800
按揭保險費

$110,419

最低每月入息要求

按月供比率計算

$46,902

詳細供款表重置

免責聲明

本計數機只適用於首個自用住宅物業，主要收入來自香港﹑沒有其它按揭或擔保按揭﹑購買的物業是作為自住用途。上述計算結果只作參考用途，本公司並不會為該等資料的準確性﹑完整性和／或針對某特定用途的適用性作出任何保證或及陳述。計算詳情請參閱金管局﹑按證公司﹑稅務局及財務機構等之最新公布/批核為準以上資訊僅供模擬性參考。本網頁的隱含值數據均屬假設的及不適用於個別情況。閣下使用及依賴該等數據前請先諮詢有關財務顧問。本網頁的數據結果只作模擬性參考，其準確性不被保證。

利率	15年	20年	25年	30年
1.000	$31,256	$24,018	$19,682	$16,797
1.500	$32,418	$25,201	$20,886	$18,024
2.000	$33,607	$26,419	$22,135	$19,303
2.500	$34,823	$27,674	$23,429	$20,635
3.000	$36,065	$28,963	$24,765	$22,018
3.500	$37,334	$30,288	$26,145	$23,451
4.000	$38,630	$31,647	$27,566	$24,933
4.500	$39,951	$33,040	$29,028	$26,461
5.000	$41,299	$34,466	$30,530	$28,035
5.500	$42,672	$35,924	$32,070	$29,652
6.000	$44,070	$37,415	$33,648	$31,311

每月供款$23,451

年期

30年

貸款金額

$5,222,419.2

總利息

$3,219,940

總貸款連利息

$8,442,359.2

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$15,232	$8,219	$23,451	$5,214,200
2	$15,208	$8,243	$23,451	$5,205,957
3	$15,184	$8,267	$23,451	$5,197,690
4	$15,160	$8,291	$23,451	$5,189,399
5	$15,136	$8,315	$23,451	$5,181,084
6	$15,111	$8,340	$23,451	$5,172,745
7	$15,087	$8,364	$23,451	$5,164,381
8	$15,063	$8,388	$23,451	$5,155,993
9	$15,038	$8,413	$23,451	$5,147,580
10	$15,014	$8,437	$23,451	$5,139,143
11	$14,989	$8,462	$23,451	$5,130,681
12	$14,964	$8,487	$23,451	$5,122,194

第1年供款共

$281,412

第1年利息

$181,187

第1年共還本金

$100,225

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$14,940	$8,511	$23,451	$5,113,683
14	$14,915	$8,536	$23,451	$5,105,147
15	$14,890	$8,561	$23,451	$5,096,586
16	$14,865	$8,586	$23,451	$5,088,000
17	$14,840	$8,611	$23,451	$5,079,389
18	$14,815	$8,636	$23,451	$5,070,753
19	$14,790	$8,661	$23,451	$5,062,092
20	$14,764	$8,687	$23,451	$5,053,405
21	$14,739	$8,712	$23,451	$5,044,693
22	$14,714	$8,737	$23,451	$5,035,956
23	$14,688	$8,763	$23,451	$5,027,193
24	$14,663	$8,788	$23,451	$5,018,405

第2年供款共

$281,412

第2年利息

$177,622

第2年共還本金

$103,790

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$14,637	$8,814	$23,451	$5,009,591
26	$14,611	$8,840	$23,451	$5,000,751
27	$14,586	$8,865	$23,451	$4,991,886
28	$14,560	$8,891	$23,451	$4,982,994
29	$14,534	$8,917	$23,451	$4,974,077
30	$14,508	$8,943	$23,451	$4,965,134
31	$14,482	$8,969	$23,451	$4,956,164
32	$14,455	$8,996	$23,451	$4,947,169
33	$14,429	$9,022	$23,451	$4,938,147
34	$14,403	$9,048	$23,451	$4,929,099
35	$14,377	$9,074	$23,451	$4,920,025
36	$14,350	$9,101	$23,451	$4,910,924

第3年供款共

$281,412

第3年利息

$173,931

第3年共還本金

$107,481

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$14,324	$9,127	$23,451	$4,901,796
38	$14,297	$9,154	$23,451	$4,892,642
39	$14,270	$9,181	$23,451	$4,883,461
40	$14,243	$9,208	$23,451	$4,874,254
41	$14,217	$9,234	$23,451	$4,865,019
42	$14,190	$9,261	$23,451	$4,855,758
43	$14,163	$9,288	$23,451	$4,846,470
44	$14,136	$9,315	$23,451	$4,837,154
45	$14,108	$9,343	$23,451	$4,827,811
46	$14,081	$9,370	$23,451	$4,818,442
47	$14,054	$9,397	$23,451	$4,809,044
48	$14,026	$9,425	$23,451	$4,799,620

第4年供款共

$281,412

第4年利息

$170,108

第4年共還本金

$111,304

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$13,999	$9,452	$23,451	$4,790,168
50	$13,971	$9,480	$23,451	$4,780,688
51	$13,944	$9,507	$23,451	$4,771,181
52	$13,916	$9,535	$23,451	$4,761,646
53	$13,888	$9,563	$23,451	$4,752,083
54	$13,860	$9,591	$23,451	$4,742,492
55	$13,832	$9,619	$23,451	$4,732,873
56	$13,804	$9,647	$23,451	$4,723,226
57	$13,776	$9,675	$23,451	$4,713,552
58	$13,748	$9,703	$23,451	$4,703,848
59	$13,720	$9,731	$23,451	$4,694,117
60	$13,691	$9,760	$23,451	$4,684,357

第5年供款共

$281,412

第5年利息

$166,149

第5年共還本金

$115,263

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$13,663	$9,788	$23,451	$4,674,569
62	$13,634	$9,817	$23,451	$4,664,752
63	$13,606	$9,845	$23,451	$4,654,907
64	$13,577	$9,874	$23,451	$4,645,032
65	$13,548	$9,903	$23,451	$4,635,129
66	$13,519	$9,932	$23,451	$4,625,198
67	$13,490	$9,961	$23,451	$4,615,237
68	$13,461	$9,990	$23,451	$4,605,247
69	$13,432	$10,019	$23,451	$4,595,228
70	$13,403	$10,048	$23,451	$4,585,180
71	$13,373	$10,078	$23,451	$4,575,102
72	$13,344	$10,107	$23,451	$4,564,995

第6年供款共

$281,412

第6年利息

$162,050

第6年共還本金

$119,362

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$13,315	$10,136	$23,451	$4,554,859
74	$13,285	$10,166	$23,451	$4,544,693
75	$13,255	$10,196	$23,451	$4,534,497
76	$13,226	$10,225	$23,451	$4,524,272
77	$13,196	$10,255	$23,451	$4,514,016
78	$13,166	$10,285	$23,451	$4,503,731
79	$13,136	$10,315	$23,451	$4,493,416
80	$13,106	$10,345	$23,451	$4,483,071
81	$13,076	$10,375	$23,451	$4,472,696
82	$13,045	$10,406	$23,451	$4,462,290
83	$13,015	$10,436	$23,451	$4,451,854
84	$12,985	$10,466	$23,451	$4,441,388

第7年供款共

$281,412

第7年利息

$157,804

第7年共還本金

$123,607

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$12,954	$10,497	$23,451	$4,430,891
86	$12,923	$10,528	$23,451	$4,420,363
87	$12,893	$10,558	$23,451	$4,409,805
88	$12,862	$10,589	$23,451	$4,399,216
89	$12,831	$10,620	$23,451	$4,388,596
90	$12,800	$10,651	$23,451	$4,377,945
91	$12,769	$10,682	$23,451	$4,367,263
92	$12,738	$10,713	$23,451	$4,356,550
93	$12,707	$10,744	$23,451	$4,345,805
94	$12,675	$10,776	$23,451	$4,335,030
95	$12,644	$10,807	$23,451	$4,324,222
96	$12,612	$10,839	$23,451	$4,313,384

第8年供款共

$281,412

第8年利息

$153,408

第8年共還本金

$128,004

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$12,581	$10,870	$23,451	$4,302,513
98	$12,549	$10,902	$23,451	$4,291,611
99	$12,517	$10,934	$23,451	$4,280,678
100	$12,485	$10,966	$23,451	$4,269,712
101	$12,453	$10,998	$23,451	$4,258,714
102	$12,421	$11,030	$23,451	$4,247,685
103	$12,389	$11,062	$23,451	$4,236,623
104	$12,357	$11,094	$23,451	$4,225,528
105	$12,324	$11,127	$23,451	$4,214,402
106	$12,292	$11,159	$23,451	$4,203,243
107	$12,259	$11,192	$23,451	$4,192,051
108	$12,227	$11,224	$23,451	$4,180,827

第9年供款共

$281,412

第9年利息

$148,855

第9年共還本金

$132,557

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$12,194	$11,257	$23,451	$4,169,570
110	$12,161	$11,290	$23,451	$4,158,281
111	$12,128	$11,323	$23,451	$4,146,958
112	$12,095	$11,356	$23,451	$4,135,602
113	$12,062	$11,389	$23,451	$4,124,213
114	$12,029	$11,422	$23,451	$4,112,791
115	$11,996	$11,455	$23,451	$4,101,336
116	$11,962	$11,489	$23,451	$4,089,847
117	$11,929	$11,522	$23,451	$4,078,325
118	$11,895	$11,556	$23,451	$4,066,769
119	$11,861	$11,590	$23,451	$4,055,179
120	$11,828	$11,623	$23,451	$4,043,556

第10年供款共

$281,412

第10年利息

$144,141

第10年共還本金

$137,271

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$11,794	$11,657	$23,451	$4,031,899
122	$11,760	$11,691	$23,451	$4,020,207
123	$11,726	$11,725	$23,451	$4,008,482
124	$11,691	$11,760	$23,451	$3,996,722
125	$11,657	$11,794	$23,451	$3,984,929
126	$11,623	$11,828	$23,451	$3,973,100
127	$11,588	$11,863	$23,451	$3,961,237
128	$11,554	$11,897	$23,451	$3,949,340
129	$11,519	$11,932	$23,451	$3,937,408
130	$11,484	$11,967	$23,451	$3,925,441
131	$11,449	$12,002	$23,451	$3,913,439
132	$11,414	$12,037	$23,451	$3,901,403

第11年供款共

$281,412

第11年利息

$139,258

第11年共還本金

$142,153

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$11,379	$12,072	$23,451	$3,889,331
134	$11,344	$12,107	$23,451	$3,877,224
135	$11,309	$12,142	$23,451	$3,865,081
136	$11,273	$12,178	$23,451	$3,852,903
137	$11,238	$12,213	$23,451	$3,840,690
138	$11,202	$12,249	$23,451	$3,828,441
139	$11,166	$12,285	$23,451	$3,816,156
140	$11,130	$12,321	$23,451	$3,803,836
141	$11,095	$12,356	$23,451	$3,791,479
142	$11,058	$12,393	$23,451	$3,779,087
143	$11,022	$12,429	$23,451	$3,766,658
144	$10,986	$12,465	$23,451	$3,754,193

第12年供款共

$281,412

第12年利息

$134,203

第12年共還本金

$147,209

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$10,950	$12,501	$23,451	$3,741,692
146	$10,913	$12,538	$23,451	$3,729,154
147	$10,877	$12,574	$23,451	$3,716,580
148	$10,840	$12,611	$23,451	$3,703,969
149	$10,803	$12,648	$23,451	$3,691,321
150	$10,766	$12,685	$23,451	$3,678,636
151	$10,729	$12,722	$23,451	$3,665,915
152	$10,692	$12,759	$23,451	$3,653,156
153	$10,655	$12,796	$23,451	$3,640,360
154	$10,618	$12,833	$23,451	$3,627,527
155	$10,580	$12,871	$23,451	$3,614,656
156	$10,543	$12,908	$23,451	$3,601,748

第13年供款共

$281,412

第13年利息

$128,967

第13年共還本金

$152,445

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$10,505	$12,946	$23,451	$3,588,802
158	$10,467	$12,984	$23,451	$3,575,818
159	$10,429	$13,022	$23,451	$3,562,797
160	$10,391	$13,060	$23,451	$3,549,737
161	$10,353	$13,098	$23,451	$3,536,640
162	$10,315	$13,136	$23,451	$3,523,504
163	$10,277	$13,174	$23,451	$3,510,330
164	$10,238	$13,213	$23,451	$3,497,117
165	$10,200	$13,251	$23,451	$3,483,866
166	$10,161	$13,290	$23,451	$3,470,576
167	$10,123	$13,328	$23,451	$3,457,248
168	$10,084	$13,367	$23,451	$3,443,881

第14年供款共

$281,412

第14年利息

$123,545

第14年共還本金

$157,867

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$10,045	$13,406	$23,451	$3,430,474
170	$10,006	$13,445	$23,451	$3,417,029
171	$9,966	$13,485	$23,451	$3,403,544
172	$9,927	$13,524	$23,451	$3,390,020
173	$9,888	$13,563	$23,451	$3,376,457
174	$9,848	$13,603	$23,451	$3,362,854
175	$9,808	$13,643	$23,451	$3,349,211
176	$9,769	$13,682	$23,451	$3,335,529
177	$9,729	$13,722	$23,451	$3,321,806
178	$9,689	$13,762	$23,451	$3,308,044
179	$9,648	$13,803	$23,451	$3,294,241
180	$9,608	$13,843	$23,451	$3,280,398

第15年供款共

$281,412

第15年利息

$117,930

第15年共還本金

$163,482

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$9,568	$13,883	$23,451	$3,266,515
182	$9,527	$13,924	$23,451	$3,252,592
183	$9,487	$13,964	$23,451	$3,238,627
184	$9,446	$14,005	$23,451	$3,224,622
185	$9,405	$14,046	$23,451	$3,210,577
186	$9,364	$14,087	$23,451	$3,196,490
187	$9,323	$14,128	$23,451	$3,182,362
188	$9,282	$14,169	$23,451	$3,168,193
189	$9,241	$14,210	$23,451	$3,153,982
190	$9,199	$14,252	$23,451	$3,139,730
191	$9,158	$14,293	$23,451	$3,125,437
192	$9,116	$14,335	$23,451	$3,111,102

第16年供款共

$281,412

第16年利息

$112,115

第16年共還本金

$169,297

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$9,074	$14,377	$23,451	$3,096,725
194	$9,032	$14,419	$23,451	$3,082,306
195	$8,990	$14,461	$23,451	$3,067,845
196	$8,948	$14,503	$23,451	$3,053,342
197	$8,906	$14,545	$23,451	$3,038,797
198	$8,863	$14,588	$23,451	$3,024,209
199	$8,821	$14,630	$23,451	$3,009,578
200	$8,778	$14,673	$23,451	$2,994,905
201	$8,735	$14,716	$23,451	$2,980,189
202	$8,692	$14,759	$23,451	$2,965,431
203	$8,649	$14,802	$23,451	$2,950,629
204	$8,606	$14,845	$23,451	$2,935,784

第17年供款共

$281,412

第17年利息

$106,094

第17年共還本金

$175,318

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$8,563	$14,888	$23,451	$2,920,895
206	$8,519	$14,932	$23,451	$2,905,964
207	$8,476	$14,975	$23,451	$2,890,988
208	$8,432	$15,019	$23,451	$2,875,970
209	$8,388	$15,063	$23,451	$2,860,907
210	$8,344	$15,107	$23,451	$2,845,800
211	$8,300	$15,151	$23,451	$2,830,649
212	$8,256	$15,195	$23,451	$2,815,454
213	$8,212	$15,239	$23,451	$2,800,215
214	$8,167	$15,284	$23,451	$2,784,931
215	$8,123	$15,328	$23,451	$2,769,603
216	$8,078	$15,373	$23,451	$2,754,230

第18年供款共

$281,412

第18年利息

$99,858

第18年共還本金

$181,554

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$8,033	$15,418	$23,451	$2,738,812
218	$7,988	$15,463	$23,451	$2,723,350
219	$7,943	$15,508	$23,451	$2,707,842
220	$7,898	$15,553	$23,451	$2,692,289
221	$7,853	$15,598	$23,451	$2,676,690
222	$7,807	$15,644	$23,451	$2,661,046
223	$7,761	$15,690	$23,451	$2,645,356
224	$7,716	$15,735	$23,451	$2,629,621
225	$7,670	$15,781	$23,451	$2,613,840
226	$7,624	$15,827	$23,451	$2,598,013
227	$7,578	$15,873	$23,451	$2,582,139
228	$7,531	$15,920	$23,451	$2,566,219

第19年供款共

$281,412

第19年利息

$93,401

第19年共還本金

$188,011

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$7,485	$15,966	$23,451	$2,550,253
230	$7,438	$16,013	$23,451	$2,534,240
231	$7,392	$16,059	$23,451	$2,518,181
232	$7,345	$16,106	$23,451	$2,502,075
233	$7,298	$16,153	$23,451	$2,485,921
234	$7,251	$16,200	$23,451	$2,469,721
235	$7,203	$16,248	$23,451	$2,453,473
236	$7,156	$16,295	$23,451	$2,437,178
237	$7,108	$16,343	$23,451	$2,420,836
238	$7,061	$16,390	$23,451	$2,404,445
239	$7,013	$16,438	$23,451	$2,388,007
240	$6,965	$16,486	$23,451	$2,371,521

第20年供款共

$281,412

第20年利息

$86,714

第20年共還本金

$194,698

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$6,917	$16,534	$23,451	$2,354,987
242	$6,869	$16,582	$23,451	$2,338,405
243	$6,820	$16,631	$23,451	$2,321,775
244	$6,772	$16,679	$23,451	$2,305,095
245	$6,723	$16,728	$23,451	$2,288,368
246	$6,674	$16,777	$23,451	$2,271,591
247	$6,625	$16,826	$23,451	$2,254,765
248	$6,576	$16,875	$23,451	$2,237,891
249	$6,527	$16,924	$23,451	$2,220,967
250	$6,478	$16,973	$23,451	$2,203,994
251	$6,428	$17,023	$23,451	$2,186,971
252	$6,379	$17,072	$23,451	$2,169,899

第21年供款共

$281,412

第21年利息

$79,789

第21年共還本金

$201,623

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$6,329	$17,122	$23,451	$2,152,777
254	$6,279	$17,172	$23,451	$2,135,605
255	$6,229	$17,222	$23,451	$2,118,383
256	$6,179	$17,272	$23,451	$2,101,110
257	$6,128	$17,323	$23,451	$2,083,787
258	$6,078	$17,373	$23,451	$2,066,414
259	$6,027	$17,424	$23,451	$2,048,990
260	$5,976	$17,475	$23,451	$2,031,515
261	$5,925	$17,526	$23,451	$2,013,990
262	$5,874	$17,577	$23,451	$1,996,413
263	$5,823	$17,628	$23,451	$1,978,785
264	$5,771	$17,680	$23,451	$1,961,105

第22年供款共

$281,412

第22年利息

$72,618

第22年共還本金

$208,794

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$5,720	$17,731	$23,451	$1,943,374
266	$5,668	$17,783	$23,451	$1,925,591
267	$5,616	$17,835	$23,451	$1,907,756
268	$5,564	$17,887	$23,451	$1,889,870
269	$5,512	$17,939	$23,451	$1,871,931
270	$5,460	$17,991	$23,451	$1,853,940
271	$5,407	$18,044	$23,451	$1,835,896
272	$5,355	$18,096	$23,451	$1,817,800
273	$5,302	$18,149	$23,451	$1,799,651
274	$5,249	$18,202	$23,451	$1,781,449
275	$5,196	$18,255	$23,451	$1,763,194
276	$5,143	$18,308	$23,451	$1,744,885

第23年供款共

$281,412

第23年利息

$65,192

第23年共還本金

$216,220

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$5,089	$18,362	$23,451	$1,726,523
278	$5,036	$18,415	$23,451	$1,708,108
279	$4,982	$18,469	$23,451	$1,689,639
280	$4,928	$18,523	$23,451	$1,671,116
281	$4,874	$18,577	$23,451	$1,652,539
282	$4,820	$18,631	$23,451	$1,633,908
283	$4,766	$18,685	$23,451	$1,615,223
284	$4,711	$18,740	$23,451	$1,596,483
285	$4,656	$18,795	$23,451	$1,577,688
286	$4,602	$18,849	$23,451	$1,558,839
287	$4,547	$18,904	$23,451	$1,539,934
288	$4,491	$18,960	$23,451	$1,520,975

第24年供款共

$281,412

第24年利息

$57,502

第24年共還本金

$223,910

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$4,436	$19,015	$23,451	$1,501,960
290	$4,381	$19,070	$23,451	$1,482,890
291	$4,325	$19,126	$23,451	$1,463,764
292	$4,269	$19,182	$23,451	$1,444,582
293	$4,213	$19,238	$23,451	$1,425,345
294	$4,157	$19,294	$23,451	$1,406,051
295	$4,101	$19,350	$23,451	$1,386,701
296	$4,045	$19,406	$23,451	$1,367,294
297	$3,988	$19,463	$23,451	$1,347,831
298	$3,931	$19,520	$23,451	$1,328,312
299	$3,874	$19,577	$23,451	$1,308,735
300	$3,817	$19,634	$23,451	$1,289,101

第25年供款共

$281,412

第25年利息

$49,538

第25年共還本金

$231,874

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$3,760	$19,691	$23,451	$1,269,410
302	$3,702	$19,749	$23,451	$1,249,661
303	$3,645	$19,806	$23,451	$1,229,855
304	$3,587	$19,864	$23,451	$1,209,991
305	$3,529	$19,922	$23,451	$1,190,069
306	$3,471	$19,980	$23,451	$1,170,089
307	$3,413	$20,038	$23,451	$1,150,051
308	$3,354	$20,097	$23,451	$1,129,954
309	$3,296	$20,155	$23,451	$1,109,799
310	$3,237	$20,214	$23,451	$1,089,585
311	$3,178	$20,273	$23,451	$1,069,312
312	$3,119	$20,332	$23,451	$1,048,980

第26年供款共

$281,412

第26年利息

$41,291

第26年共還本金

$240,121

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$3,060	$20,391	$23,451	$1,028,588
314	$3,000	$20,451	$23,451	$1,008,137
315	$2,940	$20,511	$23,451	$987,627
316	$2,881	$20,570	$23,451	$967,056
317	$2,821	$20,630	$23,451	$946,426
318	$2,760	$20,691	$23,451	$925,735
319	$2,700	$20,751	$23,451	$904,985
320	$2,640	$20,811	$23,451	$884,173
321	$2,579	$20,872	$23,451	$863,301
322	$2,518	$20,933	$23,451	$842,368
323	$2,457	$20,994	$23,451	$821,374
324	$2,396	$21,055	$23,451	$800,318

第27年供款共

$281,412

第27年利息

$32,751

第27年共還本金

$248,661

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$2,334	$21,117	$23,451	$779,202
326	$2,273	$21,178	$23,451	$758,023
327	$2,211	$21,240	$23,451	$736,783
328	$2,149	$21,302	$23,451	$715,481
329	$2,087	$21,364	$23,451	$694,117
330	$2,025	$21,426	$23,451	$672,691
331	$1,962	$21,489	$23,451	$651,202
332	$1,899	$21,552	$23,451	$629,650
333	$1,836	$21,615	$23,451	$608,035
334	$1,773	$21,678	$23,451	$586,358
335	$1,710	$21,741	$23,451	$564,617
336	$1,647	$21,804	$23,451	$542,813

第28年供款共

$281,412

第28年利息

$23,906

第28年共還本金

$257,506

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$1,583	$21,868	$23,451	$520,945
338	$1,519	$21,932	$23,451	$499,014
339	$1,455	$21,996	$23,451	$477,018
340	$1,391	$22,060	$23,451	$454,958
341	$1,327	$22,124	$23,451	$432,834
342	$1,262	$22,189	$23,451	$410,646
343	$1,198	$22,253	$23,451	$388,392
344	$1,133	$22,318	$23,451	$366,074
345	$1,068	$22,383	$23,451	$343,691
346	$1,002	$22,449	$23,451	$321,242
347	$937	$22,514	$23,451	$298,728
348	$871	$22,580	$23,451	$276,149

第29年供款共

$281,412

第29年利息

$14,748

第29年共還本金

$266,664

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$805	$22,646	$23,451	$253,503
350	$739	$22,712	$23,451	$230,792
351	$673	$22,778	$23,451	$208,014
352	$607	$22,844	$23,451	$185,169
353	$540	$22,911	$23,451	$162,258
354	$473	$22,978	$23,451	$139,281
355	$406	$23,045	$23,451	$116,236
356	$339	$23,112	$23,451	$93,124
357	$272	$23,179	$23,451	$69,945
358	$204	$23,247	$23,451	$46,698
359	$136	$23,315	$23,451	$23,383
360	$68	$23,383	$23,451	$0

第30年供款共

$281,412

第30年利息

$5,263

第30年共還本金

$276,149

receipt_long 詳細供款表 request_quote 支出一覽 restart_alt 重置

分享

樓價

按揭成數

按揭保險費 info

全期置業總支出 HK$9,204,959

免責聲明

按揭保險費
info